DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Ten-League International Holdings Limited Ordinary Shares (TLIH)

Industrials | Industrial - Distribution

Today's Price

$5.65

Today's Fair Value

$10.69 +89.2%

Margin of Safety

+47.15%

Projected Value (5Y)

$17.21 +204.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 16.43% | CAGR (5y): 33.26%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.22x)

Discount Rate